| Dec 25 | Dec 24 | Dec 23 | Mar 23 | Mar 22 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 2.59B | ¥ 2.35B | ¥ 2.00B | ¥ 3.21B | ¥ 600.96M |
| Gross Profit | ¥ 1.53B | ¥ 1.41B | ¥ 1.28B | ¥ 2.13B | ¥ 472.43M |
| Operating Income | ¥ -221.73M | ¥ -447.80M | ¥ -395.26M | ¥ 437.92M | ¥ -297.87M |
| EBITDA | ¥ -81.45M | ¥ -286.08M | ¥ -315.31M | ¥ 368.89M | ¥ -269.06M |
| Net Income | ¥ -532.30M | ¥ -907.98M | ¥ -307.23M | ¥ 320.40M | ¥ -186.14M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 779.24M | ¥ 854.84M | ¥ 1.38B | ¥ 1.87B | ¥ 415.14M |
| Total Assets | ¥ 3.64B | ¥ 4.37B | ¥ 3.36B | ¥ 3.02B | ¥ 1.05B |
| Total Debt | ¥ 1.46B | ¥ 1.35B | ¥ 336.80M | ¥ 40.80M | ¥ 48.00M |
| Net Debt | ¥ 713.61M | ¥ 540.89M | ¥ -595.83M | ¥ -1.80B | ¥ -240.93M |
| Total Liabilities | ¥ 2.62B | ¥ 2.56B | ¥ 1.34B | ¥ 788.61M | ¥ 609.22M |
| Stockholders' Equity | ¥ 445.32M | ¥ 968.20M | ¥ 1.63B | ¥ 1.85B | ¥ 80.84M |
| Cash Flow | |||||
| Free Cash Flow | ¥ -173.15M | ¥ -2.01B | ¥ -319.13M | ¥ 275.02M | ¥ -647.09M |
| Operating Cash Flow | ¥ -86.21M | ¥ -298.87M | ¥ -130.85M | ¥ 546.15M | ¥ -595.89M |
| Investing Cash Flow | ¥ -89.55M | ¥ -1.67B | ¥ -826.46M | ¥ -271.14M | ¥ 62.31M |
| Financing Cash Flow | ¥ 98.05M | ¥ 1.56B | ¥ 15.81M | ¥ 1.28B | ¥ 0.00 |